|
Market Closed -
Japan Exchange
10:30:00 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,970.00 JPY | -1.95% |
|
+4.31% | +26.96% |
| 07:33pm | Global markets live: Meta Platforms, Microsoft, Boeing, Verizon, JetBlue… |  |
| 12:43pm | Japan's Inpex reaches milestone in $21 billion LNG project in Indonesia | RE |
Company Valuation: Inpex Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,389,291 | 1,823,168 | 2,396,325 | 2,359,995 | 3,667,424 | 4,614,013 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 25.81% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,917,648 | 5,769,087 | 5,702,277 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 24.75% | -2.51% | -1.16% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 8.69x | 9.36x | 9.69x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.9x | 0.84x | 0.78x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.2x | -1.31x | -2.84x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 2.05x | 2.09x | 2.16x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.63x | 2.61x | 2.67x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.43x | 3.46x | 3.84x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 4.17x | 4.37x | 4.62x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 18.7x | 22.3x | 26.7x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 5.36% | 4.48% | 3.74% |
| Dividend per Share 2 | 48 | 62 | 74 | 86 | 100 | 112.8 | 118.8 | 123.4 |
| Rate of return | 4.79% | 4.44% | 3.89% | 4.36% | 3.2% | 2.84% | 2.99% | 3.11% |
| EPS 2 | 153.9 | 320.7 | 287 | 345.3 | 330.8 | 456.9 | 424.2 | 409.7 |
| Distribution rate | 31.2% | 19.3% | 25.8% | 24.9% | 30.2% | 24.7% | 28% | 30.1% |
| Net sales 1 | 1,244,369 | 2,324,660 | 2,165,702 | 2,265,837 | 2,011,351 | 2,248,853 | 2,207,537 | 2,137,206 |
| EBITDA 1 | 793,841 | 1,538,968 | 1,374,129 | 1,631,019 | 1,486,812 | 1,726,017 | 1,665,267 | 1,485,702 |
| EBIT 1 | 590,657 | 1,246,408 | 1,121,844 | 1,271,789 | 1,135,440 | 1,419,264 | 1,319,669 | 1,233,091 |
| Net income 1 | 223,048 | 438,276 | 371,531 | 427,344 | 393,836 | 524,701 | 479,691 | 456,109 |
| Net Debt 1 | 978,449 | 1,042,418 | 984,266 | 822,236 | 1,076,338 | 1,303,635 | 1,155,074 | 1,088,264 |
| Reference price 2 | 1,002.00 | 1,396.00 | 1,904.50 | 1,970.50 | 3,127.00 | 3,970.00 | 3,970.00 | 3,970.00 |
| Nbr of stocks (in thousands) | 1,386,518 | 1,305,994 | 1,258,244 | 1,197,663 | 1,172,825 | 1,162,220 | - | - |
| Announcement Date | 09/02/22 | 09/02/23 | 13/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.86x | 2.67x | 3.48x | 2.79% | 29.87B | |
| 13.2x | 2.66x | 5.74x | 2.23% | 182B | |
| 12.79x | 3.5x | 6.63x | 3.22% | 114B | |
| 9.07x | 2.95x | 4.87x | 2.51% | 85.85B | |
| 16.31x | 3.79x | 10.05x | 5.73% | 65.16B | |
| 7x | 2.52x | 3.91x | 1.67% | 64.05B | |
| 8.14x | 1.42x | 4.43x | 1.87% | 61.22B | |
| 16.49x | 2.05x | 10.48x | 4.47% | 60.75B | |
| 9.57x | 2.62x | 5.08x | 2.15% | 59.38B | |
| 10.84x | 3.44x | 4.84x | 2.1% | 58B | |
| Average | 11.23x | 2.76x | 5.95x | 2.87% | 77.97B | |
| Weighted average by Cap. | 11.68x | 2.81x | 6.05x | 2.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1605 Stock
- Valuation Inpex Corporation
Select your edition
All financial news and data tailored to specific country editions
